Professional Documents
Culture Documents
DISTRITO : JAEN ,
MODULOS
01
02
03
04
05
06
07
08
09
10
11
MODULO I - 08 AULAS
MODULO II - 08 AULAS
MODULO III - SERVICIOS HIGIENICOS
MODULO IV - SERVICIOS HIGIENICOS
MODULO V - DIRECCION, SUB DIRECCION Y SALA DE PROFESORES
MODULO VI - SALA DE IDIOMAS ARTE Y EDUCACION FISICA
MODULO VII - LABORATORIO
MODULO VIII - BIBLIOTECA
MODULO IX - AUDITORIUM
MODULO X - MOBILIARIO ESCOLAR
MODULO XI - LOSA DEPORTIVA
COSTO
DIRECTO
Gastos
Generales 6%
Utilidad 6%
345,438.29
338,535.27
74,837.00
74,168.63
95,963.14
129,043.25
102,454.49
93,239.11
98,669.89
122,600.00
39,648.20
1,514,597.27
20,726.30
20,312.12
4,490.22
4,450.12
5,757.79
7,742.60
6,147.27
5,594.35
5,920.19
0.00
2,378.89
83,519.84
20,726.30
20,312.12
4,490.22
4,450.12
5,757.79
7,742.60
6,147.27
5,594.35
5,920.19
0.00
2,378.89
83,519.84
Gastos
Supervisor 3% Administrativos
2%
10,363.15
6,908.77
10,156.06
6,770.71
2,245.11
1,496.74
2,225.06
1,483.37
2,878.89
1,919.26
3,871.30
2,580.87
3,073.63
2,049.09
2,797.17
1,864.78
2,960.10
1,973.40
0.00
0.00
1,189.45
792.96
41,759.92
27,839.95
SUB TOTAL
404,162.80
396,086.27
87,559.29
86,777.30
112,276.87
150,980.60
119,871.75
109,089.76
115,443.77
122,600.00
46,388.39
1,751,236.81
IGV
TOTAL
76,790.93
75,256.39
16,636.27
16,487.69
21,332.61
28,686.31
22,775.63
20,727.05
21,934.32
0.00
8,813.79
309,440.99
480,953.73
471,342.66
104,195.56
103,264.99
133,609.48
179,666.91
142,647.38
129,816.81
137,378.09
122,600.00
55,202.20
2,060,677.80
DISTRITO : JAEN ,
MODULOS
01
02
03
04
05
06
07
08
09
10
11
MODULO I - 08 AULAS
MODULO II - 08 AULAS
MODULO III - SERVICIOS HIGIENICOS
MODULO IV - SERVICIOS HIGIENICOS
MODULO V - DIRECCION, SUB DIRECCION Y SALA DE PROFESORES
MODULO VI - SALA DE IDIOMAS ARTE Y EDUCACION FISICA
MODULO VII - LABORATORIO
MODULO VIII - BIBLIOTECA
MODULO IX - AUDITORIUM
MODULO X - MOBILIARIO ESCOLAR
MODULO XI - LOSA DEPORTIVA
COSTO
DIRECTO
Gastos
Generales 6%
Utilidad 6%
367,344.27
357,940.46
78,501.33
77,884.82
101,545.19
136,756.33
107,825.23
98,696.35
104,448.95
122,600.00
42,515.81
1,596,058.74
22,040.66
21,476.43
4,710.08
4,673.09
6,092.71
8,205.38
6,469.51
5,921.78
6,266.94
0.00
2,550.95
88,407.52
22,040.66
21,476.43
4,710.08
4,673.09
6,092.71
8,205.38
6,469.51
5,921.78
6,266.94
0.00
2,550.95
88,407.52
Gastos
Supervisor 3% Administrativos
2%
11,020.33
7,346.89
10,738.21
7,158.81
2,355.04
1,570.03
2,336.54
1,557.70
3,046.36
2,030.90
4,102.69
2,735.13
3,234.76
2,156.50
2,960.89
1,973.93
3,133.47
2,088.98
0.00
0.00
1,275.47
850.32
44,203.76
29,469.17
SUB TOTAL
429,792.80
418,790.34
91,846.56
91,125.24
118,807.87
160,004.91
126,155.52
115,474.73
122,205.27
122,600.00
49,743.50
1,846,546.73
IGV
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
429,792.80
418,790.34
91,846.56
91,125.24
118,807.87
160,004.91
126,155.52
115,474.73
122,205.27
122,600.00
49,743.50
1,846,546.73